PBT
1.01
-4.81
0.33
-3.76
-3.47
-0.89
-4.30
-9.45
-2.58
-5.88
Adjustment
8.48
8.65
4.11
8.09
8.70
9.97
9.61
9.86
10.93
12.70
Changes in Working Capital
-0.57
2.52
-3.49
-5.29
-1.23
-2.42
10.75
10.16
5.27
10.03
Cash after chg. in Working capital
8.91
6.36
0.94
-0.96
3.99
6.66
16.06
10.57
13.62
16.85
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.10
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00